[MALTON] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -3.33%
YoY- 380.86%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 631,744 818,773 725,624 733,242 500,468 817,080 643,174 -1.18%
PBT 31,596 83,028 88,593 120,786 111,704 111,775 30,013 3.48%
Tax -13,804 -27,379 -14,589 -21,154 -8,632 -49,358 -11,110 15.55%
NP 17,792 55,649 74,004 99,632 103,072 62,417 18,902 -3.95%
-
NP to SH 18,644 56,482 74,777 100,260 103,716 62,523 19,130 -1.69%
-
Tax Rate 43.69% 32.98% 16.47% 17.51% 7.73% 44.16% 37.02% -
Total Cost 613,952 763,124 651,620 633,610 397,396 754,663 624,272 -1.10%
-
Net Worth 924,245 913,682 913,642 908,055 897,745 768,152 724,146 17.64%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 924,245 913,682 913,642 908,055 897,745 768,152 724,146 17.64%
NOSH 528,140 528,140 528,140 527,990 528,085 465,547 449,780 11.29%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.82% 6.80% 10.20% 13.59% 20.60% 7.64% 2.94% -
ROE 2.02% 6.18% 8.18% 11.04% 11.55% 8.14% 2.64% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 119.62 155.03 137.40 138.89 94.77 175.51 143.00 -11.21%
EPS 3.52 10.70 14.16 19.00 19.64 13.43 4.25 -11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.73 1.72 1.70 1.65 1.61 5.71%
Adjusted Per Share Value based on latest NOSH - 527,990
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 120.37 156.01 138.26 139.71 95.36 155.69 122.55 -1.18%
EPS 3.55 10.76 14.25 19.10 19.76 11.91 3.65 -1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7611 1.7409 1.7409 1.7302 1.7106 1.4636 1.3798 17.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.525 0.50 0.805 0.935 1.18 1.38 1.36 -
P/RPS 0.44 0.32 0.59 0.67 1.25 0.79 0.95 -40.10%
P/EPS 14.87 4.68 5.69 4.92 6.01 10.28 31.97 -39.94%
EY 6.72 21.39 17.59 20.31 16.64 9.73 3.13 66.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.47 0.54 0.69 0.84 0.84 -49.63%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 30/08/18 21/05/18 27/02/18 20/11/17 29/08/17 30/05/17 -
Price 0.515 0.58 0.58 0.94 1.01 0.99 1.41 -
P/RPS 0.43 0.37 0.42 0.68 1.07 0.56 0.99 -42.61%
P/EPS 14.59 5.42 4.10 4.95 5.14 7.37 33.15 -42.11%
EY 6.85 18.44 24.41 20.20 19.45 13.57 3.02 72.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.34 0.55 0.59 0.60 0.88 -52.25%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment